Suite number:
204
Project:
Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
2566 sqft
Occupancy Date:
Sep 2023
$7,599,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.30%
Cumulative Return on Investment in Year 5
166.66%
Property Price at the End of Year 5
$9,790,000
Deposit Schedule
$50,000 at Signing
Total up to 15% in 10089 days
$1,089,850
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
property price appreciation | $394,000 | $416,000 | $437,000 | $460,000 | $484,000 | $509,000 | $536,000 | $563,000 | $593,000 | $624,000 | $5,015,000 |
rent income | - | - | - | - | - | - | - | - | - | - | - |
mortgage principal reduction | $218,000 | $116,000 | $121,000 | $126,000 | $131,000 | $136,000 | $142,000 | $147,000 | $153,000 | $160,000 | $1,449,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
total income return | $612,000 | $532,000 | $558,000 | $586,000 | $615,000 | $645,000 | $677,000 | $711,000 | $746,000 | $783,000 | $6,464,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | - | - | - | - | - | - | - |
operating expense | - | - | - | - | - | - | - | - | - | - | - |
mortgage payment | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $3,483,000 |
total expense investment | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $348,000 | $3,483,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $264,000 | $183,000 | $210,000 | $237,000 | $266,000 | $297,000 | $329,000 | $362,000 | $398,000 | $435,000 | $2,982,000 |
cumulative roi | $176 | $164 | $163 | $164 | $167 | $170 | $173 | $177 | $181 | $186 | $2,000 |
Architectural treasures dating back to the 1800’s nestled along the tree-lined streets of Rosedale, define the area as a significant heritage site. Historically home to Toronto’s wealthiest residents and marked by wild roses growing abundantly, Rosed...
Address: Toronto C09, Ontario
Price Range: $7,489,000 - $9,569,000
Avail. suites: 6
2—3 bd
2514—5167 SqFt